investorscraft@gmail.com

Intrinsic ValueNCS Multistage Holdings, Inc. (NCSM)

Previous Close$39.88
Intrinsic Value
Upside potential
Previous Close
$39.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NCS Multistage Holdings, Inc. operates in the energy services sector, specializing in engineered products and support services for hydraulic fracturing and well completions. The company’s core revenue model is driven by the sale and rental of its proprietary fracturing systems, including dissolvable materials and composite plugs, which enhance well efficiency and reduce environmental impact. NCS Multistage serves primarily North American oil and gas operators, leveraging its technical expertise to address complex well conditions. The company competes in a niche but highly competitive segment dominated by larger players, differentiating itself through innovation and reliability. Its market positioning is bolstered by long-term customer relationships and a focus on cost-effective, sustainable solutions. As the industry shifts toward more efficient extraction methods, NCS Multistage aims to capitalize on demand for advanced completion technologies.

Revenue Profitability And Efficiency

In FY 2024, NCS Multistage reported revenue of $162.6 million, with net income of $6.6 million, reflecting a recovery in energy sector activity. Diluted EPS stood at $2.55, indicating improved profitability. Operating cash flow of $12.7 million and capital expenditures of $1.3 million suggest disciplined capital allocation, though margins remain sensitive to oilfield service pricing pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to cyclical energy demand, with returns influenced by operational leverage and cost controls. Capital efficiency appears moderate, with free cash flow generation supporting reinvestment and debt reduction. The absence of dividends aligns with a focus on retaining capital for growth and stability in a volatile market.

Balance Sheet And Financial Health

NCS Multistage maintains a solid liquidity position, with $25.9 million in cash and equivalents against $14.6 million in total debt. The low leverage ratio indicates financial flexibility, though the energy services sector’s inherent volatility necessitates prudent balance sheet management. Shareholders’ equity remains stable, supported by retained earnings.

Growth Trends And Dividend Policy

Growth is contingent on oilfield activity levels and adoption of advanced completion technologies. The company has not issued dividends, prioritizing reinvestment and debt management. Recent performance suggests resilience, but long-term trends depend on industry capex cycles and technological differentiation.

Valuation And Market Expectations

Trading at a modest earnings multiple, the market appears to price in sector risks and cyclicality. Investor expectations likely hinge on sustained profitability and market share gains in specialized fracturing solutions, though broader energy transition trends could influence sentiment.

Strategic Advantages And Outlook

NCS Multistage’s niche expertise and innovative product portfolio provide competitive advantages in targeted markets. The outlook remains cautiously optimistic, with opportunities in sustainable well-completion technologies offset by macroeconomic and commodity price uncertainties. Strategic focus on R&D and customer partnerships will be critical to navigating industry shifts.

Sources

Company filings (10-K), CIK 0001692427

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount